Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 32.04 | 32.68 | 31.90 | 28.41 | 38.45 | 47.79 | 45.59 | 39.26 | 35.46 |
| Growth | +2.0% | −2.4% | −11.0% | +35.4% | +24.3% | −4.6% | −13.9% | −9.7% | |
| Operating income | −0.17 | 0.45 | 0.66 | 0.28 | 0.21 | 1.13 | 1.34 | 0.58 | 0.09 |
| Net income | 0.07 | 0.78 | 0.83 | 0.42 | 0.55 | 1.68 | 1.90 | 1.10 | 0.60 |
| Growth | +983.8% | +7.0% | −49.1% | +31.1% | +203.1% | +13.2% | −42.0% | −45.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 2.8% | 3.3% | 4.3% | 3.5% | 2.5% | 4.5% | 5.2% | 4.5% | 3.2% |
| Operating margin | −0.5% | 1.4% | 2.1% | 1.0% | 0.5% | 2.4% | 2.9% | 1.5% | 0.3% |
| Net margin | 0.2% | 2.4% | 2.6% | 1.5% | 1.4% | 3.5% | 4.2% | 2.8% | 1.7% |
| Free cash flow margin | 1.6% | 2.2% | 2.2% | 2.4% | 1.1% | 3.3% | 6.0% | 1.2% | −0.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.95 | 1.07 | 1.14 | 1.09 | 0.76 | 1.95 | 3.28 | 1.27 | 0.64 |
| Capital expenditure | −0.44 | −0.36 | −0.44 | −0.42 | −0.32 | −0.35 | −0.56 | −0.81 | −0.73 |
| Free cash flow | 0.51 | 0.72 | 0.70 | 0.67 | 0.44 | 1.59 | 2.72 | 0.46 | −0.09 |
| Growth | +40.9% | −3.1% | −4.0% | −34.2% | +261.8% | +70.8% | −82.9% | −120.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.18 | 0.45 | 0.21 | 0.14 | 0.41 | 0.79 | 1.77 | 0.79 | 0.33 |
| Total debt | 2.18 | 1.93 | 1.79 | 1.79 | 1.62 | 1.96 | 1.83 | 2.16 | 1.84 |
| Net cash (debt) | −2.00 | −1.48 | −1.58 | −1.65 | −1.21 | −1.16 | −0.06 | −1.37 | −1.51 |
| Shareholders’ equity | 7.69 | 8.16 | 8.61 | 8.81 | 9.01 | 9.46 | 10.45 | 10.76 | 11.08 |
| Debt to equity | 0.28 | 0.24 | 0.21 | 0.20 | 0.18 | 0.21 | 0.17 | 0.20 | 0.17 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 Aug 2017 | FY2018 31 Aug 2018 | FY2019 31 Aug 2019 | FY2020 31 Aug 2020 | FY2021 31 Aug 2021 | FY2022 31 Aug 2022 | FY2023 31 Aug 2023 | FY2024 31 Aug 2024 | FY2025 31 Aug 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 0.18 | 0.45 | 0.21 | 0.14 | 0.41 | 0.79 | 1.77 | 0.79 | 0.33 | |
| 2.60 | 2.77 | 2.85 | 2.74 | 3.33 | 3.65 | 3.22 | 3.07 | 3.27 | |
| 5.36 | 5.14 | 5.09 | 4.96 | 4.81 | 4.74 | 4.87 | 5.18 | 5.50 | |
| 0.14 | 0.14 | 0.17 | 0.17 | 0.17 | 0.18 | 0.18 | 0.18 | 0.24 | |
| 15.82 | 16.38 | 16.45 | 15.99 | 17.58 | 18.82 | 18.96 | 18.72 | 18.86 | |
| Growth | +3.6% | +0.4% | −2.8% | +9.9% | +7.1% | +0.7% | −1.3% | +0.8% | |
| Liabilities | |||||||||
| 0.16 | 0.17 | 0.04 | 0.19 | 0.04 | 0.29 | 0.01 | 0.34 | 0.09 | |
| 2.02 | 1.76 | 1.75 | 1.60 | 1.58 | 1.67 | 1.82 | 1.82 | 1.75 | |
| calc | 2.18 | 1.93 | 1.79 | 1.79 | 1.62 | 1.96 | 1.83 | 2.16 | 1.84 |
| Equity | |||||||||
| 1.27 | 1.48 | 1.58 | 1.62 | 1.71 | 2.06 | 2.54 | 2.81 | 3.02 | |
| 7.69 | 8.16 | 8.61 | 8.81 | 9.01 | 9.46 | 10.45 | 10.76 | 11.08 | |
| Growth | +6.0% | +5.6% | +2.3% | +2.3% | +5.0% | +10.5% | +2.9% | +3.0% | |
| Per share and net cash | |||||||||
| calc | −2.00 | −1.48 | −1.58 | −1.65 | −1.21 | −1.16 | −0.06 | −1.37 | −1.51 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
Lines marked calc are worked out here from filed figures; point at one for how.